Subscribe Now   -   Standard: only $199 per year   or   Premium: only $299 per year  -   Click Here

Emerald Resources

www: emeraldresources.com.au   email: info@emeraldresources.com.au
Category: Mid-tier Producer
Rating & Risk: Login to view
Profile
Notes
Forum
Your Data

Symbol Data

Symbol Currency
ASX:EMR AUD

Description

Emerald Resources are a gold focused mid-tier producer with one mine in development in Cambodia and two exploration properties. They have approximately 1.1Moz. of gold in the reserves and resources category of which 1Moz. are in the measured and indicated category. They have a market capitalisation of ~A$1493.1M which is a rise of roughly 61% over the last eleven months. As of 08/31/2023 they have ~A$52M debt and ~A$46.56M cash. They have 596M shares outstanding and trade on the Australian Stock Exchange.

Login or Subscribe to access Don's Summary
Alert me when stock is updated

General Details

Financial 08/31/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
MCap (FD): $926.20M $1,493.10M 08/31/2023 $566.90M
Total Assets: $318.93M $322.63M 08/31/2023 $3.69M
Total Liabilities: $109.55M $110.82M 08/31/2023 $1.27M
Current Assets: $82.33M $83.28M 08/31/2023 $0.95M
Current Liabilities: $63.53M $64.26M 08/31/2023 $0.74M
Total Debt: $51.21M $51.80M 08/31/2023 $0.59M
Cash: $46.02M $46.56M 08/31/2023 $0.53M
Enterprise Value: $931.39M $1,498.35M 06/24/2017 $566.96M
Cash Flow: $78.91M $123.58M never $44.67M
Cash Flow Multiple: 11.74 12.08 never 0.34
Net Debt to
Cash Flow Ratio:		 0.07 0.04 never -0.02
Finance within 1 year: 08/31/2023 n/a
Misc 08/31/2023
Last
Analysis
Data
Current Data
Change
Item Value Value Updated Value
Shares Outstanding: 596,000,000 596,000,000 08/31/2023 0
Shares (FD): 608,000,000 608,000,000 08/31/2023 0
Insider Ownership: n/a 50% 03/23/2024 50%
Dividend (Annual): n/a n/a never n/a
Company Type: Mostly Gold Mostly Gold never n/a
Production ETA: n/a 01/01/2020 08/31/2023 n/a
Production (Gold Eq Oz.): (guess) 
100,000		 (guess) 
100,000		 08/31/2023 0
Production (Silver Eq Oz.): (guess) 
7,950,390		 (guess) 
8,554,321		 08/31/2023 603,931
Initial CapEx (Outstanding): $98.00M
10.58% of MCap		 $98.00M
6.56% of MCap 		08/31/2023 $0.00M
Funding Option: n/a n/a 08/31/2023 n/a
Documentation: none PRODUCER 03/23/2024 n/a
Future MCap Modifier: 0.25
Producer: Quality
 0.25
Producer: Quality
 08/31/2023 0
Cash Flow Multiplier: 10 10 08/31/2023 0.00

Resource Data

GOLD 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: 0.90M 0.90M 08/31/2023 0.00M
Measured & Indicated: 1.00M 1.00M 08/31/2023 0.00M
Inferred: 0.10M 0.10M 08/31/2023 0.00M
Reserves & Resources: 1.10M 1.10M never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: 0.77M 0.77M 08/31/2023 0.00M
Measured & Indicated: 0.83M 0.83M 08/31/2023 0.00M
Inferred: 0.04M 0.04M 08/31/2023 0.00M
Reserves & Resources: 0.88M 0.88M never 0.00M
C
U
R
R
E
N
T		 Annual Production: (guess) 
100,000oz.		 (guess) 
100,000oz.		 08/31/2023 0oz.
Cash Cost: $700 $700 08/31/2023 $0.00
Extra Operating Cost: $450 $450 08/31/2023 $0.00
Total: $1,150 $1,150 08/31/2023 $0.00
Margin (Free Cash Flow): $789 (41%) $1,236 (52%) $446.70
G
R
A
D
E		 Underground (Avg): 2.00 g/t n/a 03/23/2024 n/a
Open Pit (Avg): n/a 2.00 g/t 03/23/2024 2.00 g/t
Recovery Rate: (CG)  85.00% (CG)  85.00% 03/23/2024 0.00%
F
U
T
U
R
E		 Proven & Probable: 2.00M 2.00M 08/31/2023 0.00M
Annual Production: 100,000oz. 100,000oz. 08/31/2023 0oz.
Cash Cost: $850 $850 08/31/2023 $0
Extra Operating Cost: $450 $450 08/31/2023 $0
SILVER 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
O
U
N
C
E
S		 T
O
T
A
L
 Proven & Probable: n/a n/a 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
P
L
A
U
S
I
B
L
E		 Proven & Probable: n/a n/a 08/31/2023 0.00M
Measured & Indicated: n/a n/a 08/31/2023 0.00M
Inferred: n/a n/a 08/31/2023 0.00M
Reserves & Resources: n/a n/a never 0.00M
C
U
R
R
E
N
T		 Annual Production: n/a n/a 0oz.
Cash Cost: n/a n/a 08/31/2023 $0.00
Extra Operating Cost: n/a n/a 08/31/2023 $0.00
Total: n/a n/a 08/31/2023 $0.00
Margin (Free Cash Flow): n/a $0.00
G
R
A
D
E		 Underground (Avg): n/a n/a 08/31/2023 n/a
Open Pit (Avg): n/a n/a 08/31/2023 n/a
Recovery Rate: n/a n/a 08/31/2023 0.00%
F
U
T
U
R
E		 Proven & Probable: n/a n/a 08/31/2023 0.00M
Annual Production: n/a n/a 08/31/2023 n/a
Cash Cost: n/a n/a 08/31/2023 n/a
Extra Operating Cost: n/a n/a 08/31/2023 n/a

Property

Last Analysis Data  (08/31/2023)
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  
Current Data
Stage Name Owned Au Ag Cu Notes
Exp Laverton - Bullseye 100% show
Early exploration
Dev Okvau 100% show
1 million oz open pit at 2 gpt.

40% After-Tax IRR.

$90 million capex.

Production in 2019.
Exp Memot 100% show
Early exploration
Total Land Package Size (ha): 140,000  

Profitability (by resource)

Proven &
Probable		 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 0.90M 0.90M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 5.44M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.77M 0.77M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 4.62M
Maximum Profit (Gold): $603.66M $945.39M n/a $341.73M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $603.66M $945.39M n/a $341.73M
Max Profit / Current MCap: 0.652 0.633 n/a -0.019
Max Profit Per Share (Gold): $0.99 $1.55 n/a $0.56
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $0.99 $1.55 n/a $0.56
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,210.72 $1,951.77 n/a $741.04
FD MCap / Silver Eq.: $15.23 $22.82 n/a $7.59
FD MCap / Per Metal
as % Spot Price:		 62.44% 81.81% n/a 19.37%
Measured &
Indicated		 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.00M 1.00M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.04M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.83M 0.83M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.03M
Maximum Profit (Gold): $657.32M $1,029.42M n/a $372.10M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $657.32M $1,029.42M n/a $372.10M
Max Profit / Current MCap: 0.710 0.689 n/a -0.020
Max Profit Per Share (Gold): $1.08 $1.69 n/a $0.61
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.08 $1.69 n/a $0.61
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,111.89 $1,792.44 n/a $680.55
FD MCap / Silver Eq.: $13.99 $20.95 n/a $6.97
FD MCap / Per Metal
as % Spot Price:		 57.34% 75.13% n/a 17.79%

Reserves &
Resources		 08/31/2023
Last Analysis
Data
Current Data
Change
Item Value Value Updated Value
Percentage Gold: 100.00% 100.00% n/a 0.00%
Percentage Silver: n/a n/a n/a 0.00%
Total (Gold Eq. Oz.): 1.10M 1.10M n/a 0.00M
Total (Silver Eq. Oz.): n/a n/a n/a 6.64M
P

L

A

U

S

I

B

L

E		 Gold Eq. Oz.: 0.88M 0.88M n/a 0.00M
Silver Eq. Oz.: n/a n/a n/a 5.29M
Maximum Profit (Gold): $690.86M $1,081.94M n/a $391.09M
Maximum Profit (Silver): n/a n/a n/a $0.00M
Total Maximum Profit: $690.86M $1,081.94M n/a $391.09M
Max Profit / Current MCap: 0.746 0.725 n/a -0.021
Max Profit Per Share (Gold): $1.14 $1.78 n/a $0.64
Max Profit Per Share (Silver): n/a n/a n/a $0.00
Total Max Profit Per Share: $1.14 $1.78 n/a $0.64
Total Free Profit Per Share: $0.00 $0.00 n/a $0.00
FD MCap / Gold Eq.: $1,057.91 $1,705.43 n/a $647.51
FD MCap / Silver Eq.: $13.31 $19.94 n/a $6.63
FD MCap / Per Metal
as % Spot Price:		 54.56% 71.48% n/a 16.93%

Future Valuation (Cash Flow & Totals)

Login to view

Defaults

We use cookies on this website. By using this site, you agree that we may store and access cookies on your device. Find out more here.     ×